[M&A] QoQ Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[M&A] M & A EQUITY HOLDINGS BERHAD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -24.44%
YoY- 78.28%
Quarter Report
Latest QR
Upcoming QR
M&A's Result
M&A's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 170,830 171,916 156,128 151,300 156,472 161,752 172,421 -0.61%
PBT 84,936 156,960 -2,951 -2,568 -2,106 -2,504 -8,188 -
Tax -14 -8 722 49 82 180 294 -
NP 84,922 156,952 -2,229 -2,518 -2,024 -2,324 -7,894 -
-
NP to SH 84,922 156,952 -2,229 -2,518 -2,024 -2,324 -7,836 -
-
Tax Rate 0.02% 0.01% - - - - - -
Total Cost 85,908 14,964 158,357 153,818 158,496 164,076 180,315 -38.91%
-
Net Worth 71,363 47,045 25,233 25,186 26,143 20,889 26,896 91.31%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 71,363 47,045 25,233 25,186 26,143 20,889 26,896 91.31%
NOSH 169,911 90,472 84,113 83,955 84,333 65,280 84,050 59.67%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 49.71% 91.30% -1.43% -1.66% -1.29% -1.44% -4.58% -
ROE 119.00% 333.62% -8.83% -10.00% -7.74% -11.13% -29.13% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 100.54 190.02 185.62 180.21 185.54 247.78 205.14 -37.75%
EPS 49.98 173.48 -2.65 -3.00 -2.40 -3.56 -9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.52 0.30 0.30 0.31 0.32 0.32 19.81%
Adjusted Per Share Value based on latest NOSH - 84,326
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 8.53 8.58 7.79 7.55 7.81 8.08 8.61 -0.61%
EPS 4.24 7.84 -0.11 -0.13 -0.10 -0.12 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0235 0.0126 0.0126 0.0131 0.0104 0.0134 91.48%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.56 0.43 0.32 0.28 0.25 0.28 0.29 -
P/RPS 0.56 0.23 0.17 0.16 0.13 0.11 0.14 151.34%
P/EPS 1.12 0.25 -12.08 -9.33 -10.42 -7.87 -3.11 -
EY 89.25 403.44 -8.28 -10.71 -9.60 -12.71 -32.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 1.07 0.93 0.81 0.88 0.91 28.69%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 09/12/11 30/09/11 24/06/11 31/03/11 29/12/10 29/09/10 -
Price 0.49 0.69 0.25 0.27 0.28 0.25 0.29 -
P/RPS 0.49 0.36 0.13 0.15 0.15 0.10 0.14 129.99%
P/EPS 0.98 0.40 -9.43 -9.00 -11.67 -7.02 -3.11 -
EY 102.00 251.42 -10.60 -11.11 -8.57 -14.24 -32.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 0.83 0.90 0.90 0.78 0.91 18.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment